NetEase Inc
NASDAQ:NTES

Watchlist Manager
NetEase Inc Logo
NetEase Inc
NASDAQ:NTES
Watchlist
Price: 140.105 USD 0.26%
Market Cap: 90.3B USD

Relative Value

The Relative Value of one NTES stock under the Base Case scenario is hidden USD. Compared to the current market price of 140.105 USD, NetEase Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

NTES Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
18
Median 3Y
4.4
Median 5Y
4.5
Industry
1.5
Forward
5.4
vs History
52
vs Industry
26
Median 3Y
16.6
Median 5Y
18.2
Industry
17.3
Forward
15.7
vs History
60
vs Industry
29
Median 3Y
12.7
Median 5Y
13.5
Industry
11.2
vs History
55
vs Industry
24
Median 3Y
15.1
Median 5Y
15.1
Industry
15.5
vs History
39
vs Industry
20
Median 3Y
3.5
Median 5Y
3.8
Industry
1.8
vs History
17
vs Industry
23
Median 3Y
3.3
Median 5Y
3.5
Industry
1.6
Forward
4.2
vs History
30
vs Industry
28
Median 3Y
5.4
Median 5Y
6
Industry
3.6
vs History
52
vs Industry
26
Median 3Y
11.4
Median 5Y
13.3
Industry
8.9
Forward
11.9
vs History
57
vs Industry
28
Median 3Y
13
Median 5Y
14.3
Industry
12.7
Forward
13
vs History
58
vs Industry
35
Median 3Y
9.8
Median 5Y
10.6
Industry
10.8
vs History
65
vs Industry
33
Median 3Y
10.3
Median 5Y
11.6
Industry
12.8
vs History
9
vs Industry
10
Median 3Y
5.9
Median 5Y
5.9
Industry
1.4

Multiples Across Competitors

NTES Competitors Multiples
NetEase Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
NetEase Inc
NASDAQ:NTES
90.2B USD 5.7 17.6 13.2 14
JP
Nintendo Co Ltd
TSE:7974
14.6T JPY 9.8 49.5 42.1 44.4
SG
Sea Ltd
NYSE:SE
80.6B USD 3.9 57.5 44.7 44.7
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
67.9B USD 15.4 -70.8 -73.1 -59.1
US
Electronic Arts Inc
NASDAQ:EA
50.7B USD 7 57.4 32.6 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
46.2B USD 7.5 -11.6 53.8 -127.5
JP
Konami Holdings Corp
TSE:9766
3T JPY 6.6 35.8 18.7 24.1
JP
Nexon Co Ltd
TSE:3659
3T JPY 6.7 29.5 17.1 18.6
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
125.4B CNY 3.7 33.3 20.7 20.7
JP
Konami Group Corp
XMUN:KOA
10.7B EUR 4.2 22.9 11.4 14.7
P/E Multiple
Earnings Growth PEG
CN
NetEase Inc
NASDAQ:NTES
Average P/E: 37.5
17.6
17%
1
JP
Nintendo Co Ltd
TSE:7974
49.5
31%
1.6
SG
Sea Ltd
NYSE:SE
57.5
102%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -70.8 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.4
32%
1.8
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.6 N/A N/A
JP
Konami Holdings Corp
TSE:9766
35.8
17%
2.1
JP
N
Nexon Co Ltd
TSE:3659
29.5
-2%
N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
33.3
94%
0.4
JP
K
Konami Group Corp
XMUN:KOA
22.9
19%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
NetEase Inc
NASDAQ:NTES
Average EV/EBITDA: 27.9
13.2
16%
0.8
JP
Nintendo Co Ltd
TSE:7974
42.1
35%
1.2
SG
Sea Ltd
NYSE:SE
44.7
85%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -73.1 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.6
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
53.8
60%
0.9
JP
Konami Holdings Corp
TSE:9766
18.7
13%
1.4
JP
N
Nexon Co Ltd
TSE:3659
17.1
4%
4.3
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.7
52%
0.4
JP
K
Konami Group Corp
XMUN:KOA
11.4
13%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
NetEase Inc
NASDAQ:NTES
Average EV/EBIT: 27.9
14
16%
0.9
JP
Nintendo Co Ltd
TSE:7974
44.4
N/A N/A
SG
Sea Ltd
NYSE:SE
44.7
98%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -59.1 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.9
25%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -127.5 N/A N/A
JP
Konami Holdings Corp
TSE:9766
24.1
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
18.6
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.7
46%
0.5
JP
K
Konami Group Corp
XMUN:KOA
14.7
N/A N/A